BNBCalc Short Term Rental Rental Arbitrage Analysis 2 Via Laurana, Milano, Lombardia, 20159

2 bed • 1 bath • 4 guests • €0

BNB

Calc

Annual Revenue

€66,738

Profit (Cash Flow)

€32,209

Cash on Cash Return

690.6%

Annual Revenue

€66,738

AirDNA projects €141/night at 63% occupancy ($32,500). Airbtics projects €189/night at 68% occupancy ($46,935). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 83% occupancy rate, €220 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	€27,664	€46,811	€68,459	€98,229
Occupancy	56%	73%	83%	91%
Nightly Rate	€132	€170	€220	€288

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Italianway - Taramelli 60	€38,392	€129	78%	2	2	1	€112	❌	❌	❌	Y / Y	⭐️ 4.4 (8)
In-Isola	€48,221	€170	76%	2	2	1	€32	❌	❌	❌	Y / Y	⭐️ 4.8 (49)
Urban Garden - Luxury Loft	€72,712	€350	56%	2	2	1	€37	❌	❌	✅	Y / Y	⭐️ 5 (2)
DeHomes - Cà Granda 7	€50,986	€170	77%	2	2	1	€94	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
Nice Design Attic-Next to Metro 3	€27,799	€121	60%	2	2	2	€63	❌	✅	❌	Y / Y	⭐️ 4.8 (192)
Milano Isola beautiful apartment	€46,172	€139	89%	2	2	1	€53	❌	❌	❌	Y / Y	⭐️ 4.9 (634)
Intero appartamento a Isola	€34,548	€108	86%	2	2	2	€42	❌	❌	✅	Y / Y	⭐️ 5 (13)
Biancus House - Stile e comfort a Milano (Isola)	€56,614	€166	91%	2	2	2	€84	❌	❌	❌	Y / Y	⭐️ 5 (179)
santa tecla living taramelli 66	€54,554	€217	66%	2	2	1	€127	❌	❌	❌	Y / Y	⭐️ 4.7 (18)
Casa da Suite Mirabello -Three-room Loft Apartment	€41,291	€280	38%	2	2	1	€73	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
[Central Station-Duomo] Two Bedrooms & Terrace	€47,359	€135	93%	2	2	1	€85	❌	❌	❌	Y / Y	⭐️ 4.8 (87)
close to Bicocca, cozy base to town	€44,492	€344	33%	2	2	5	€74	❌	❌	❌	Y / Y	⭐️ 0 (0)
CASA RELAX - Central Station	€46,101	€158	76%	2	2	1	€147	❌	❌	❌	Y / Y	⭐️ 4.6 (31)
Casa Rudy-6 pax,2bedrooms/2bathrooms near Station	€54,671	€199	73%	2	2	1	€53	❌	❌	✅	Y / Y	⭐️ 4.8 (212)
Cosy Apt 8° floor/ View/ AC/ Unlimited Wifi	€49,698	€224	59%	2	2	2	€53	❌	❌	❌	Y / Y	⭐️ 4.9 (427)
Casa Mele	€27,514	€102	72%	2	2	2	€31	❌	❌	❌	Y / Y	⭐️ 4.8 (64)
Zen Design with 2 Bedrooms and 2 Private Bathrooms	€26,724	€80	86%	2	2	1	€63	❌	❌	❌	N / Y	⭐️ 4.8 (720)
Elegant SUITE: full comfort, 50m from Metro	€64,448	€198	87%	2	2	1	€68	❌	❌	✅	Y / Y	⭐️ 5 (27)
Easylife - Spacious and bright two bedroom with loggia balcony for peaceful relaxation	€52,027	€181	76%	2	2	1	€94	❌	❌	❌	Y / Y	⭐️ 4.7 (26)
Greta's Home a 15 minuti dal duomo	€67,586	€188	97%	2	2	1	€42	❌	❌	❌	Y / Y	⭐️ 4.8 (53)
Splendid four-room apartment near the Istria metro	€24,963	€94	70%	2	2	1	€63	❌	❌	❌	Y / Y	⭐️ 4.6 (29)
Favola House Isola	€67,172	€221	83%	2	2	2	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Maciachini Bright Apartment R&r	€59,137	€282	55%	2	2	1	€105	❌	❌	✅	Y / Y	⭐️ 4.7 (7)
Casa da Suite Mirabello Three-rooms apt Queen beds	€24,469	€161	38%	2	2	1	€73	❌	❌	❌	Y / Y	⭐️ 5 (2)
DiMì - Appartamento Viale Zara	€20,199	€96	55%	2	2	2	€42	❌	❌	❌	Y / Y	⭐️ 4.7 (31)
Accomodo MIB22 Niguarda	€62,527	€231	74%	2	2	1	€0	❌	❌	❌	Y / Y	⭐️ 1 (1)
Casa da Suite Mirabello Trilo comfort con balcone	€30,277	€170	46%	2	2	1	€73	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
appartamento in villa	€38,567	€139	74%	2	2	1	€31	❌	❌	❌	Y / Y	⭐️ 4.5 (90)
Live the Magic of Isola District from Peacefull Bright Attic	€31,064	€133	62%	2	2	2	€90	❌	❌	❌	Y / Y	⭐️ 4.8 (200)
Shoft Design - Loft 2 Bedrooms & ensuite Bathrooms	€33,664	€88	100%	2	2	1	€76	❌	❌	❌	Y / Y	⭐️ 5 (202)
22 Station elegante appartamento	€30,529	€116	70%	2	2	2	€63	❌	❌	❌	Y / Y	⭐️ 5 (61)
Attico con grande terrazza	€62,029	€206	82%	2	2	3	€31	❌	❌	❌	Y / Y	⭐️ 4.8 (42)
THAON: trendy and quiet in the heart of ISOLA	€36,659	€240	41%	2	2	3	€105	❌	❌	❌	Y / Y	⭐️ 4.8 (81)
Attico con gran Terrazzo, Milano Stazione Centrale	€40,286	€186	57%	2	2	2	€94	❌	❌	✅	Y / Y	⭐️ 4.9 (99)
Design Loft in Isola District	€121,912	€369	89%	2	2	5	€53	❌	❌	❌	Y / Y	⭐️ 5 (5)
Casa Nuovissima nella Vecchia Milano	€40,826	€116	96%	2	2	3	€21	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
Wissam's Red Kitchen Apartment	€36,179	€154	63%	2	1	2	€57	❌	❌	❌	Y / Y	⭐️ 4.7 (17)
Milano da Me: ampio appartamento 2 camere da letto	€65,171	€220	80%	2	1	1	€42	❌	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

690.59% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€32,209	€64,418	€96,627	€128,836	€161,045	€322,091	€966,273
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€0	€0	€0	€0	€0	€0	€0
Property Appreciation	€0	€0	€0	€0	€0	€0	€0
Total Return	€32,209	€64,418	€96,627	€128,836	€161,045	€322,091	€966,273

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

690.59%

Payback Period Days

Return on Investment

690.59%

2 Via Laurana Milano, Lombardia, 20159

2 bed • 1 bath • 4 guests

Monthly Rent

€66,738

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is €141/night at 63% occupancy.Projected nightly rate is €189/night at 68% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

€45,664

Avg annual revenue

68%

Avg occupancy rate

€189

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

€10k

€50k

€85k

€125k

€32,209

Profit

Revenue

€66,738

Operating Expenses

€16,529

Operating Income

€50,209

Net Effective Rent

€18,000

Profit (Cash Flow)

€32,209

€4,664

Cash Investment

Renos & Furnishing

€4,567

Setup Costs

€97

Total

€4,664

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

690.59%

Payback Period Days